580505 BAYPORT-BLUE POINT UFSD ****************************************************************************** Amount Issued: 2,500,000 BLD Date of Original Issuance: 08-Jun-95 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 007 146,302 0 0 146,302 15.0 2,194,530 0002 006 382,743 0 0 382,743 15.0 5,741,145 0004 003 1,122,671 0 0 1,122,671 15.0 16,840,065 0006 003 398,073 0 0 398,073 15.0 5,971,095 0011 004 476,053 0 0 476,053 15.0 7,140,795 ___________________________________________________________________________ 2,525,842 37,887,630 Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 1,725,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 187,612 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 12 187,612 ****************************************************************************** Amount Issued: 5,700,000 BLD Date of Original Issuance: 12-Jun-96 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 008 185,375 0 0 185,375 15.0 2,780,625 0001 009 544,487 0 0 544,487 15.0 8,167,305 0002 007 619,964 0 0 619,964 15.0 9,299,460 0002 008 233,817 0 0 233,817 15.0 3,507,255 0004 004 59,350 0 0 59,350 15.0 890,250 0004 005 2,882,573 0 0 2,882,573 15.0 43,238,595 0006 004 52,639 0 0 52,639 15.0 789,585 0006 005 539,760 0 0 539,760 15.0 8,096,400 0011 005 68,754 0 0 68,754 15.0 1,031,310 0011 006 513,281 0 0 513,281 15.0 7,699,215 ___________________________________________________________________________ 5,700,000 85,500,000 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 4,275,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 414,890 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 14 414,890 ****************************************************************************** Amount Issued: 1,470,000 BLD Date of Original Issuance: 05-Mar-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 007 1,470,000 0 0 1,470,000 15.0 22,050,000 ___________________________________________________________________________ 1,470,000 22,050,000 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 11.0 Principal Outstanding as of July 2002: 975,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 11 : 113,350 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 11 113,350 ****************************************************************************** End of Report

NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE